Mortgage Loan of $301,000 for 15 Years at 5.50%

What's the payment on a 15 year home loan for $301k at 5.50% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $2,459.42

$29,513 per year

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $301k loan. It can be used for a house, car, boat, credit card debt consolidation, student loan debt, motorcycle, RV, race horse, exotic pet, business, real estate, etc... Try paying off your loan early or refinancing to save money.

Also remember to consider other home costs like insurance, taxes, PMI, and general maintenance costs.

Loan Table for 301,000 loan for 15 years at 5.50 percent interest

Amortization Table. How much goes to interest? How much to principal? What's the loan balance?

Month	Monthly Payment	Principal Paid	Interest Paid	Mortgage Balance
1	2,459.42	1,079.84	1,379.58	299,920.16
2	2,459.42	1,084.79	1,374.63	298,835.38
3	2,459.42	1,089.76	1,369.66	297,745.62
4	2,459.42	1,094.75	1,364.67	296,650.86
5	2,459.42	1,099.77	1,359.65	295,551.09
6	2,459.42	1,104.81	1,354.61	294,446.28
7	2,459.42	1,109.88	1,349.55	293,336.40
8	2,459.42	1,114.96	1,344.46	292,221.44
9	2,459.42	1,120.07	1,339.35	291,101.37
10	2,459.42	1,125.21	1,334.21	289,976.16
11	2,459.42	1,130.36	1,329.06	288,845.80
12	2,459.42	1,135.54	1,323.88	287,710.25
13	2,459.42	1,140.75	1,318.67	286,569.50
14	2,459.42	1,145.98	1,313.44	285,423.53
15	2,459.42	1,151.23	1,308.19	284,272.30
16	2,459.42	1,156.51	1,302.91	283,115.79
17	2,459.42	1,161.81	1,297.61	281,953.98
18	2,459.42	1,167.13	1,292.29	280,786.85
19	2,459.42	1,172.48	1,286.94	279,614.37
20	2,459.42	1,177.86	1,281.57	278,436.51
21	2,459.42	1,183.25	1,276.17	277,253.26
22	2,459.42	1,188.68	1,270.74	276,064.58
23	2,459.42	1,194.13	1,265.30	274,870.46
24	2,459.42	1,199.60	1,259.82	273,670.86
25	2,459.42	1,205.10	1,254.32	272,465.76
26	2,459.42	1,210.62	1,248.80	271,255.14
27	2,459.42	1,216.17	1,243.25	270,038.97
28	2,459.42	1,221.74	1,237.68	268,817.23
29	2,459.42	1,227.34	1,232.08	267,589.89
30	2,459.42	1,232.97	1,226.45	266,356.92
31	2,459.42	1,238.62	1,220.80	265,118.30
32	2,459.42	1,244.30	1,215.13	263,874.01
33	2,459.42	1,250.00	1,209.42	262,624.01
34	2,459.42	1,255.73	1,203.69	261,368.28
35	2,459.42	1,261.48	1,197.94	260,106.80
36	2,459.42	1,267.27	1,192.16	258,839.53
37	2,459.42	1,273.07	1,186.35	257,566.46
38	2,459.42	1,278.91	1,180.51	256,287.55
39	2,459.42	1,284.77	1,174.65	255,002.78
40	2,459.42	1,290.66	1,168.76	253,712.12
41	2,459.42	1,296.57	1,162.85	252,415.55
42	2,459.42	1,302.52	1,156.90	251,113.03
43	2,459.42	1,308.49	1,150.93	249,804.55
44	2,459.42	1,314.48	1,144.94	248,490.06
45	2,459.42	1,320.51	1,138.91	247,169.55
46	2,459.42	1,326.56	1,132.86	245,842.99
47	2,459.42	1,332.64	1,126.78	244,510.35
48	2,459.42	1,338.75	1,120.67	243,171.60
49	2,459.42	1,344.88	1,114.54	241,826.72
50	2,459.42	1,351.05	1,108.37	240,475.67
51	2,459.42	1,357.24	1,102.18	239,118.43
52	2,459.42	1,363.46	1,095.96	237,754.97
53	2,459.42	1,369.71	1,089.71	236,385.26
54	2,459.42	1,375.99	1,083.43	235,009.27
55	2,459.42	1,382.30	1,077.13	233,626.97
56	2,459.42	1,388.63	1,070.79	232,238.34
57	2,459.42	1,395.00	1,064.43	230,843.35
58	2,459.42	1,401.39	1,058.03	229,441.96
59	2,459.42	1,407.81	1,051.61	228,034.14
60	2,459.42	1,414.26	1,045.16	226,619.88
61	2,459.42	1,420.75	1,038.67	225,199.13
62	2,459.42	1,427.26	1,032.16	223,771.87
63	2,459.42	1,433.80	1,025.62	222,338.07
64	2,459.42	1,440.37	1,019.05	220,897.70
65	2,459.42	1,446.97	1,012.45	219,450.73
66	2,459.42	1,453.61	1,005.82	217,997.12
67	2,459.42	1,460.27	999.15	216,536.86
68	2,459.42	1,466.96	992.46	215,069.89
69	2,459.42	1,473.68	985.74	213,596.21
70	2,459.42	1,480.44	978.98	212,115.77
71	2,459.42	1,487.22	972.20	210,628.55
72	2,459.42	1,494.04	965.38	209,134.51
73	2,459.42	1,500.89	958.53	207,633.62
74	2,459.42	1,507.77	951.65	206,125.85
75	2,459.42	1,514.68	944.74	204,611.18
76	2,459.42	1,521.62	937.80	203,089.56
77	2,459.42	1,528.59	930.83	201,560.96
78	2,459.42	1,535.60	923.82	200,025.36
79	2,459.42	1,542.64	916.78	198,482.72
80	2,459.42	1,549.71	909.71	196,933.01
81	2,459.42	1,556.81	902.61	195,376.20
82	2,459.42	1,563.95	895.47	193,812.26
83	2,459.42	1,571.12	888.31	192,241.14
84	2,459.42	1,578.32	881.11	190,662.82
85	2,459.42	1,585.55	873.87	189,077.27
86	2,459.42	1,592.82	866.60	187,484.46
87	2,459.42	1,600.12	859.30	185,884.34
88	2,459.42	1,607.45	851.97	184,276.89
89	2,459.42	1,614.82	844.60	182,662.07
90	2,459.42	1,622.22	837.20	181,039.85
91	2,459.42	1,629.66	829.77	179,410.19
92	2,459.42	1,637.12	822.30	177,773.07
93	2,459.42	1,644.63	814.79	176,128.44
94	2,459.42	1,652.17	807.26	174,476.28
95	2,459.42	1,659.74	799.68	172,816.54
96	2,459.42	1,667.35	792.08	171,149.19
97	2,459.42	1,674.99	784.43	169,474.21
98	2,459.42	1,682.66	776.76	167,791.54
99	2,459.42	1,690.38	769.04	166,101.16
100	2,459.42	1,698.12	761.30	164,403.04
101	2,459.42	1,705.91	753.51	162,697.13
102	2,459.42	1,713.73	745.70	160,983.41
103	2,459.42	1,721.58	737.84	159,261.83
104	2,459.42	1,729.47	729.95	157,532.35
105	2,459.42	1,737.40	722.02	155,794.96
106	2,459.42	1,745.36	714.06	154,049.60
107	2,459.42	1,753.36	706.06	152,296.24
108	2,459.42	1,761.40	698.02	150,534.84
109	2,459.42	1,769.47	689.95	148,765.37
110	2,459.42	1,777.58	681.84	146,987.79
111	2,459.42	1,785.73	673.69	145,202.06
112	2,459.42	1,793.91	665.51	143,408.15
113	2,459.42	1,802.13	657.29	141,606.02
114	2,459.42	1,810.39	649.03	139,795.62
115	2,459.42	1,818.69	640.73	137,976.93
116	2,459.42	1,827.03	632.39	136,149.90
117	2,459.42	1,835.40	624.02	134,314.50
118	2,459.42	1,843.81	615.61	132,470.69
119	2,459.42	1,852.26	607.16	130,618.43
120	2,459.42	1,860.75	598.67	128,757.67
121	2,459.42	1,869.28	590.14	126,888.39
122	2,459.42	1,877.85	581.57	125,010.54
123	2,459.42	1,886.46	572.96	123,124.09
124	2,459.42	1,895.10	564.32	121,228.98
125	2,459.42	1,903.79	555.63	119,325.19
126	2,459.42	1,912.51	546.91	117,412.68
127	2,459.42	1,921.28	538.14	115,491.40
128	2,459.42	1,930.09	529.34	113,561.32
129	2,459.42	1,938.93	520.49	111,622.38
130	2,459.42	1,947.82	511.60	109,674.57
131	2,459.42	1,956.75	502.68	107,717.82
132	2,459.42	1,965.71	493.71	105,752.10
133	2,459.42	1,974.72	484.70	103,777.38
134	2,459.42	1,983.77	475.65	101,793.61
135	2,459.42	1,992.87	466.55	99,800.74
136	2,459.42	2,002.00	457.42	97,798.74
137	2,459.42	2,011.18	448.24	95,787.56
138	2,459.42	2,020.39	439.03	93,767.17
139	2,459.42	2,029.66	429.77	91,737.51
140	2,459.42	2,038.96	420.46	89,698.55
141	2,459.42	2,048.30	411.12	87,650.25
142	2,459.42	2,057.69	401.73	85,592.56
143	2,459.42	2,067.12	392.30	83,525.44
144	2,459.42	2,076.60	382.82	81,448.84
145	2,459.42	2,086.11	373.31	79,362.73
146	2,459.42	2,095.68	363.75	77,267.05
147	2,459.42	2,105.28	354.14	75,161.77
148	2,459.42	2,114.93	344.49	73,046.84
149	2,459.42	2,124.62	334.80	70,922.22
150	2,459.42	2,134.36	325.06	68,787.86
151	2,459.42	2,144.14	315.28	66,643.71
152	2,459.42	2,153.97	305.45	64,489.74
153	2,459.42	2,163.84	295.58	62,325.90
154	2,459.42	2,173.76	285.66	60,152.14
155	2,459.42	2,183.72	275.70	57,968.41
156	2,459.42	2,193.73	265.69	55,774.68
157	2,459.42	2,203.79	255.63	53,570.89
158	2,459.42	2,213.89	245.53	51,357.01
159	2,459.42	2,224.03	235.39	49,132.97
160	2,459.42	2,234.23	225.19	46,898.74
161	2,459.42	2,244.47	214.95	44,654.27
162	2,459.42	2,254.76	204.67	42,399.52
163	2,459.42	2,265.09	194.33	40,134.43
164	2,459.42	2,275.47	183.95	37,858.96
165	2,459.42	2,285.90	173.52	35,573.06
166	2,459.42	2,296.38	163.04	33,276.68
167	2,459.42	2,306.90	152.52	30,969.78
168	2,459.42	2,317.48	141.94	28,652.30
169	2,459.42	2,328.10	131.32	26,324.20
170	2,459.42	2,338.77	120.65	23,985.43
171	2,459.42	2,349.49	109.93	21,635.94
172	2,459.42	2,360.26	99.16	19,275.69
173	2,459.42	2,371.07	88.35	16,904.61
174	2,459.42	2,381.94	77.48	14,522.67
175	2,459.42	2,392.86	66.56	12,129.81
176	2,459.42	2,403.83	55.59	9,725.99
177	2,459.42	2,414.84	44.58	7,311.14
178	2,459.42	2,425.91	33.51	4,885.23
179	2,459.42	2,437.03	22.39	2,448.20
180	2,459.42	2,448.20	11.22	0.00